|
Gross Margin
|
12.41% | 4.17% | -0.26% | 13.35% | 12.71% | 7.82% | 5.49% | 6.31% | 6.84% | 6.03% | 10.01% | 13.33% | 11.25% | 8.84% | 10.38% | 12.69% | 12.60% | 11.83% | 10.89% | 8.55% | 13.41% | 18.54% | 17.78% | 17.33% | 23.82% | 21.92% | 13.86% | 18.08% | 17.20% | 12.18% | 11.93% | 14.35% | 19.09% | 16.10% | 10.54% | 6.27% | 6.52% | 3.38% | 6.39% | 13.31% | 12.14% | 14.08% | 16.60% | 21.75% | 19.63% | 23.31% | 23.74% | 26.77% | 25.57% | 19.13% | 10.66% | 8.34% | 12.29% | 8.88% | 5.15% | 12.34% | 10.56% | 9.13% | 7.35% | 15.27% | 17.11% | 16.12% | 11.29% |
|
EBT Margin
|
5.33% | -5.17% | -22.12% | 5.07% | 5.47% | 1.88% | -0.34% | 0.47% | 1.55% | 1.17% | 4.28% | 7.05% | 5.24% | 3.46% | 4.97% | 5.84% | 7.81% | 5.72% | 5.73% | 3.82% | 7.06% | 12.27% | 11.10% | 10.09% | 17.67% | 14.32% | 7.16% | 11.09% | 10.72% | 6.02% | 6.06% | 7.27% | 13.26% | 9.96% | 5.18% | 1.25% | 2.13% | -1.79% | 0.74% | 4.82% | 6.99% | 6.79% | 8.87% | 13.86% | 14.75% | 18.99% | 16.83% | 23.56% | 21.97% | 15.17% | 8.64% | 4.11% | 8.17% | 4.61% | 1.28% | 7.03% | 5.98% | 4.51% | 1.13% | 8.29% | 10.99% | 10.85% | 6.01% |
|
EBIT Margin
|
5.44% | -2.57% | -16.62% | 5.60% | 5.69% | 2.05% | -0.63% | 0.44% | 1.64% | 1.35% | 4.37% | 7.01% | 5.71% | 3.52% | 4.99% | 6.15% | 7.10% | 5.24% | 5.78% | 2.35% | 7.62% | 12.24% | 10.92% | 10.13% | 17.85% | 16.80% | 7.13% | 11.09% | 10.73% | 5.98% | 6.03% | 7.39% | 13.14% | 9.90% | 4.27% | 0.42% | 2.15% | -1.83% | 0.51% | 4.78% | 5.99% | 6.81% | 8.90% | 13.92% | 14.79% | 18.99% | 16.83% | 23.39% | 21.94% | 15.13% | 6.39% | 3.62% | 7.51% | 3.72% | -0.08% | 6.15% | 5.15% | 3.52% | 0.73% | 8.13% | 10.74% | 10.59% | 5.78% |
|
EBITDA Margin
|
5.44% | -2.57% | -16.62% | 5.60% | 5.69% | 2.05% | -0.21% | 0.30% | 0.96% | 1.35% | 2.80% | 4.48% | 3.38% | 3.52% | 3.15% | 3.85% | 5.12% | 5.24% | 3.75% | 2.50% | 4.61% | 12.24% | 7.26% | 6.66% | 11.70% | 16.80% | 4.75% | 7.33% | 7.09% | 5.98% | 8.30% | 5.47% | 10.16% | 9.90% | 3.96% | 0.94% | 1.73% | -1.83% | 0.57% | 3.80% | 5.46% | 6.81% | 6.81% | 10.73% | 11.44% | 18.99% | 12.96% | 18.30% | 16.97% | 15.13% | 6.66% | 3.21% | 6.38% | 3.72% | 0.93% | 5.45% | 4.50% | 3.52% | 0.83% | 6.37% | 8.43% | 10.59% | 4.75% |
|
Operating Margin
|
5.44% | -2.57% | -16.62% | 5.60% | 5.69% | 2.05% | -0.63% | 0.44% | 1.64% | 1.35% | 4.37% | 7.01% | 5.71% | 3.52% | 4.99% | 6.15% | 7.10% | 5.24% | 5.78% | 2.35% | 7.62% | 12.24% | 10.92% | 10.13% | 17.85% | 16.80% | 7.13% | 11.09% | 10.73% | 5.98% | 6.03% | 7.39% | 13.14% | 9.90% | 4.27% | 0.42% | 2.15% | -1.83% | 0.51% | 4.78% | 5.99% | 6.81% | 8.90% | 13.92% | 14.79% | 18.99% | 16.83% | 23.39% | 21.94% | 15.13% | 6.39% | 3.62% | 7.51% | 3.72% | -0.08% | 6.15% | 5.15% | 3.52% | 0.73% | 8.13% | 10.74% | 10.59% | 5.78% |
|
Net Margin
|
-0.03% | 0.10% | -14.58% | 3.01% | 3.70% | 0.98% | -0.21% | 0.30% | 0.96% | 0.85% | 2.80% | 4.48% | 3.38% | 2.39% | 3.15% | 3.85% | 5.12% | 3.91% | 3.75% | 2.50% | 4.61% | 8.15% | 7.26% | 6.66% | 11.70% | 9.56% | 4.75% | 7.33% | 7.09% | 3.92% | 8.30% | 5.47% | 10.16% | 5.44% | 3.96% | 0.94% | 1.73% | -1.56% | 0.57% | 3.80% | 5.46% | 5.07% | 6.81% | 10.73% | 11.44% | 14.62% | 12.96% | 18.30% | 16.97% | 11.69% | 6.66% | 3.21% | 6.38% | 3.57% | 0.93% | 5.45% | 4.50% | 3.48% | 0.83% | 6.37% | 8.43% | 7.78% | 4.75% |
|
FCF Margin
|
| 0.18% | -10.70% | 0.85% | -1.55% | -4.50% | -2.05% | 10.70% | -10.90% | 7.87% | 24.35% | 1.74% | 5.50% | 4.19% | 4.97% | 0.72% | 10.01% | 3.37% | -11.78% | 6.50% | 13.65% | 16.14% | 12.39% | 7.41% | 14.84% | 6.50% | -1.62% | 8.35% | -1.79% | -5.08% | 8.88% | 6.04% | 17.51% | -1.51% | -27.82% | -17.27% | 10.28% | 27.70% | 29.70% | -4.12% | 13.89% | 5.74% | 9.27% | 6.75% | 19.48% | 0.35% | 7.17% | -0.63% | -3.78% | -6.29% | 14.86% | 24.75% | 7.57% | 22.08% | 7.86% | -0.46% | 10.65% | 10.83% | 12.58% | -3.45% | 14.96% | -10.56% | -1.59% |
|
Inventory Average
|
| | | | | 73.41M | 74.89M | 71.31M | 73.31M | 71.58M | 61.01M | 61.23M | 67.38M | 63.67M | 64.41M | 70.71M | 75.28M | 80.53M | 84.68M | 85.45M | 77.12M | 68.40M | 67.54M | 62.82M | 60.24M | 67.55M | 66.39M | 60.41M | 71.46M | 82.77M | 76.39M | 67.04M | 58.95M | 74.45M | 104.73M | 116.27M | 110.93M | 87.74M | 68.05M | 68.47M | 72.98M | 71.62M | 66.62M | 66.45M | 69.89M | 75.10M | 80.30M | 104.30M | 159.75M | 195.05M | 184.42M | 153.84M | 134.81M | 118.22M | 98.72M | 93.34M | 90.95M | 89.11M | 93.75M | 97.35M | 107.60M | 128.47M | 155.03M |
|
Assets Average
|
| | | | | 217.24M | 212.18M | 206.64M | 210.73M | 212.29M | 202.14M | 200.83M | 211.06M | 214.42M | 216.02M | 222.92M | 239.25M | 254.42M | 252.43M | 250.80M | 251.19M | 254.54M | 262.78M | 258.82M | 265.87M | 286.15M | 287.72M | 276.89M | 281.86M | 287.78M | 283.86M | 278.64M | 282.18M | 310.63M | 320.48M | 311.50M | 308.18M | 298.90M | 299.73M | 312.74M | 327.86M | 337.30M | 323.93M | 323.41M | 354.40M | 381.32M | 379.74M | 394.67M | 450.80M | 476.40M | 447.75M | 425.99M | 436.80M | 446.45M | 419.04M | 393.90M | 405.92M | 418.58M | 413.63M | 413.28M | 446.88M | 467.27M | 459.39M |
|
Equity Average
|
| | | | | 147.66M | 148.31M | 148.32M | 148.81M | 149.31M | 148.42M | 150.43M | 155.68M | 159.45M | 162.27M | 165.40M | 170.33M | 176.11M | 180.90M | 184.37M | 188.37M | 195.56M | 194.81M | 194.24M | 206.08M | 218.83M | 214.77M | 208.82M | 215.91M | 221.27M | 217.74M | 215.08M | 224.37M | 236.18M | 243.52M | 245.96M | 247.43M | 247.17M | 246.10M | 248.51M | 253.95M | 260.93M | 254.27M | 251.24M | 267.87M | 289.52M | 294.03M | 305.58M | 345.04M | 377.33M | 375.21M | 362.83M | 370.02M | 378.29M | 357.55M | 337.11M | 343.32M | 348.44M | 341.25M | 336.53M | 348.81M | 363.87M | 365.19M |
|
Invested Capital
|
| 147.88M | | | 146.85M | 148.47M | 148.14M | 148.49M | 149.12M | 149.50M | 147.34M | 153.52M | 157.85M | 161.06M | 163.49M | 167.32M | 173.34M | 178.88M | 182.92M | 185.82M | 190.91M | 200.22M | 189.41M | 199.08M | 213.09M | 224.57M | 204.98M | 212.66M | 219.17M | 223.38M | 212.11M | 218.04M | 230.69M | 241.66M | 245.38M | 246.53M | 248.32M | 246.02M | 246.18M | 250.83M | 257.07M | 264.80M | 243.73M | 258.74M | 277.00M | 302.04M | 286.02M | 325.15M | 364.92M | 389.74M | 360.67M | 364.98M | 375.07M | 381.50M | 333.60M | 340.62M | 346.01M | 350.86M | 331.65M | 341.41M | 356.21M | 371.53M | 358.84M |
|
Asset Utilization Ratio
|
| | | | | 1.55 | 1.74 | 1.79 | 1.73 | 1.71 | 1.80 | 1.79 | 1.72 | 1.70 | 1.69 | 1.68 | 1.63 | 1.61 | 1.71 | 1.77 | 1.78 | 1.76 | 1.63 | 1.68 | 1.63 | 1.46 | 1.46 | 1.49 | 1.40 | 1.35 | 1.38 | 1.43 | 1.52 | 1.46 | 1.43 | 1.49 | 1.50 | 1.52 | 1.50 | 1.45 | 1.37 | 1.40 | 1.53 | 1.60 | 1.57 | 1.55 | 1.71 | 1.83 | 1.75 | 1.74 | 1.82 | 1.79 | 1.60 | 1.45 | 1.44 | 1.45 | 1.36 | 1.26 | 1.30 | 1.38 | 1.35 | 1.39 | 1.48 |
|
Interest Coverage Ratio
|
29.08 | -34.36 | -57.57 | 19.24 | 21.58 | 6.91 | -2.10 | 3.24 | 15.09 | 8.88 | 52.10 | 109.55 | 97.14 | 65.23 | 77.68 | 98.63 | 143.64 | 73.96 | 67.99 | 21.00 | 137.26 | 307.51 | 246.05 | 271.98 | 516.00 | 468.16 | 197.00 | 320.40 | 305.88 | 175.67 | 210.64 | 345.26 | 723.70 | 300.48 | 148.07 | 10.33 | 43.87 | -66.77 | 18.96 | 211.31 | 280.88 | 336.29 | 425.64 | 806.38 | 990.33 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 444.17 | 250.26 | 622.15 | 292.70 | -3.34 | 280.00 | 395.21 | 363.69 | 72.77 | 0.00M | 0.00M | 0.00M | 711.46 |
|
Debt to Equity
|
| | | | 0.09 | 0.09 | 0.11 | 0.05 | 0.12 | 0.08 | | | | | | | | | 0.05 | 0.05 | | | | | | | | | | | | | | | | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Debt Ratio
|
| | | | 0.06 | 0.06 | 0.08 | 0.04 | 0.09 | 0.06 | | | | | | | | | 0.04 | 0.04 | | | | | | | | | | | | | | | | 0.02 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Equity Ratio
|
| 0.81 | | | 0.67 | 0.69 | 0.71 | 0.72 | 0.69 | 0.72 | 0.75 | 0.75 | 0.73 | 0.76 | 0.75 | 0.74 | 0.69 | 0.70 | 0.74 | 0.73 | 0.77 | 0.77 | 0.71 | 0.79 | 0.76 | 0.77 | 0.73 | 0.78 | 0.75 | 0.79 | 0.75 | 0.80 | 0.79 | 0.73 | 0.79 | 0.79 | 0.81 | 0.84 | 0.80 | 0.79 | 0.76 | 0.78 | 0.79 | 0.77 | 0.74 | 0.77 | 0.78 | 0.77 | 0.76 | 0.83 | 0.85 | 0.85 | 0.84 | 0.85 | 0.85 | 0.86 | 0.83 | 0.83 | 0.82 | 0.81 | 0.75 | 0.80 | 0.79 |
|
Times Interest Earned
|
29.08 | -34.36 | -57.57 | 19.24 | 21.58 | 6.91 | -2.10 | 3.24 | 15.09 | 8.88 | 52.10 | 109.55 | 97.14 | 65.23 | 77.68 | 98.63 | 143.64 | 73.96 | 67.99 | 21.00 | 137.26 | 307.51 | 246.05 | 271.98 | 516.00 | 468.16 | 197.00 | 320.40 | 305.88 | 175.67 | 210.64 | 345.26 | 723.70 | 300.48 | 148.07 | 10.33 | 43.87 | -66.77 | 18.96 | 211.31 | 280.88 | 336.29 | 425.64 | 806.38 | 990.33 | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 444.17 | 250.26 | 622.15 | 292.70 | -3.34 | 280.00 | 395.21 | 363.69 | 72.77 | 0.00M | 0.00M | 0.00M | 711.46 |
|
FCF Payout Ratio
|
| -36.51 | | | -0.35 | -0.24 | -0.30 | 0.06 | -0.05 | 0.07 | 0.24 | 0.37 | 0.10 | 0.13 | 0.13 | 0.83 | 0.05 | 0.14 | -0.04 | 0.08 | 0.03 | 0.03 | 0.05 | 2.41 | 0.03 | 0.09 | -15.95 | 0.07 | -0.33 | -0.12 | | 0.09 | 0.03 | -0.31 | -0.02 | -0.03 | 0.04 | 0.02 | 0.02 | -0.12 | 0.03 | 0.07 | 2.66 | 0.06 | 0.02 | 0.97 | 3.08 | -0.43 | -0.07 | -0.04 | 1.59 | 0.01 | 0.05 | 0.02 | 5.14 | -1.01 | 0.04 | 0.04 | 1.23 | -0.10 | 0.02 | -0.03 | -7.83 |
|
Enterprise Value
|
-44.17M | -45.94M | -2.79M | -3.89M | -2.01M | -0.01M | -0.01M | -0.23M | -0.01M | -0.01M | -4.82M | -7.90M | -12.08M | -15.44M | -18.98M | -19.18M | -31.45M | -3.05M | -0.01M | -6.17M | -11.43M | -33.26M | -45.62M | -36.40M | -53.84M | -58.87M | -57.02M | -40.19M | -37.85M | -32.10M | -37.34M | -23.46M | -45.23M | -43.94M | -15.50M | -0.49M | -7.45M | -38.18M | -67.11M | -40.36M | -61.37M | -68.69M | -50.18M | -102.65M | -89.83M | -89.88M | -63.02M | -69.72M | -63.05M | -48.32M | -42.64M | -80.16M | -91.74M | -125.67M | -85.61M | -83.94M | -97.75M | -111.54M | -35.95M | -28.42M | -53.66M | -38.63M | -15.59M |
|
Return on Sales
|
0.00% | 0.00% | -0.15% | 0.03% | 0.04% | 0.01% | 0.00% | 0.00% | 0.01% | 0.01% | 0.03% | 0.04% | 0.03% | 0.02% | 0.03% | 0.04% | 0.05% | 0.04% | 0.04% | 0.02% | 0.05% | 0.08% | 0.07% | 0.07% | 0.12% | 0.10% | 0.05% | 0.07% | 0.07% | 0.04% | 0.08% | 0.05% | 0.10% | 0.05% | 0.04% | 0.01% | 0.02% | -0.02% | 0.01% | 0.04% | 0.05% | 0.05% | 0.07% | 0.11% | 0.11% | 0.15% | 0.13% | 0.18% | 0.17% | 0.12% | 0.07% | 0.03% | 0.06% | 0.04% | 0.01% | 0.05% | 0.05% | 0.03% | 0.01% | 0.06% | 0.08% | 0.08% | 0.05% |
|
Return on Capital Employed
|
| | | | | 0.02% | 0.07% | 0.04% | 0.02% | 0.02% | 0.04% | 0.08% | 0.10% | 0.10% | 0.11% | 0.11% | 0.12% | 0.13% | 0.12% | 0.11% | 0.11% | 0.15% | 0.18% | 0.20% | 0.26% | 0.25% | 0.25% | 0.24% | 0.20% | 0.14% | 0.15% | 0.12% | 0.15% | 0.18% | 0.15% | 0.12% | 0.07% | 0.02% | 0.01% | 0.03% | 0.04% | 0.08% | 0.12% | 0.18% | 0.23% | 0.28% | 0.33% | 0.42% | 0.46% | 0.39% | 0.35% | 0.26% | 0.16% | 0.09% | 0.06% | 0.07% | 0.06% | 0.05% | 0.06% | 0.07% | 0.11% | 0.13% | 0.16% |
|
Return on Invested Capital
|
| | | | | -0.10% | 0.05% | 0.03% | 0.01% | 0.01% | 0.03% | 0.05% | 0.07% | 0.08% | 0.08% | 0.08% | 0.08% | 0.09% | 0.10% | 0.08% | 0.08% | 0.11% | 0.12% | 0.15% | 0.18% | 0.18% | 0.17% | 0.18% | 0.14% | 0.10% | 0.12% | 0.11% | 0.14% | 0.14% | 0.12% | 0.09% | 0.05% | 0.02% | 0.00% | 0.02% | 0.03% | 0.07% | 0.10% | 0.14% | 0.18% | 0.23% | 0.28% | 0.34% | 0.36% | 0.33% | 0.29% | 0.21% | 0.13% | 0.07% | 0.05% | 0.06% | 0.05% | 0.04% | 0.05% | 0.06% | 0.08% | 0.11% | 0.12% |
|
Return on Assets
|
| | | | | 0.00% | 0.03% | 0.02% | 0.01% | 0.01% | 0.02% | 0.04% | 0.05% | 0.05% | 0.06% | 0.05% | 0.06% | 0.07% | 0.07% | 0.07% | 0.07% | 0.09% | 0.09% | 0.11% | 0.14% | 0.13% | 0.12% | 0.13% | 0.10% | 0.08% | 0.09% | 0.09% | 0.11% | 0.11% | 0.09% | 0.08% | 0.05% | 0.02% | 0.01% | 0.02% | 0.03% | 0.06% | 0.08% | 0.11% | 0.14% | 0.17% | 0.21% | 0.27% | 0.28% | 0.26% | 0.25% | 0.19% | 0.12% | 0.07% | 0.05% | 0.06% | 0.05% | 0.05% | 0.05% | 0.05% | 0.07% | 0.09% | 0.10% |
|
Return on Equity
|
| | | | | 0.00% | 0.05% | 0.03% | 0.01% | 0.01% | 0.03% | 0.05% | 0.07% | 0.07% | 0.07% | 0.07% | 0.08% | 0.09% | 0.10% | 0.09% | 0.09% | 0.11% | 0.12% | 0.15% | 0.18% | 0.17% | 0.16% | 0.17% | 0.13% | 0.10% | 0.12% | 0.11% | 0.14% | 0.14% | 0.12% | 0.10% | 0.06% | 0.02% | 0.01% | 0.02% | 0.04% | 0.07% | 0.10% | 0.15% | 0.18% | 0.23% | 0.28% | 0.35% | 0.36% | 0.33% | 0.30% | 0.22% | 0.14% | 0.09% | 0.06% | 0.07% | 0.06% | 0.06% | 0.06% | 0.07% | 0.09% | 0.11% | 0.13% |